TCO Calculation |
---|
Insurance |
Fuel Cost |
Tyre Change Cost |
Service Cost |
Depreciation |
TCO |
TCO/KMS |
TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
---|---|---|---|---|---|---|
Insurance Cost | 13,398 | 11,291 | 9,860 | 8,468 | 7,075 | 50,092 |
Fuel Cost | 6,857 | 6,926 | 6,995 | 7,065 | 7,136 | 34,979 |
Tyre Change Cost | 0 | 0 | 690 | 0 | 690 | 1,380 |
Service Cost | 480 | 960 | 960 | 960 | 960 | 4,320 |
Depreciation | 56,453 | 18,818 | 37,635 | 37,635 | 37,635 | 1,88,176 |
TCO | 77,188 | 37,995 | 56,140 | 54,128 | 53,496 | 2,78,947 |
TCO/KM | 3.22 | 1.58 | 2.34 | 2.26 | 2.23 | 2.32 |